PAGE27
Highlights
Profit or Loss Projections -Best Case Scenario (With Export Sales)
PKR (Mn) FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 EFY 2026 EFY 2027 EFY 2028 EFY 2029 E
Revenue (Local) –net 844 1,025 1,768 3,607 6,476 8,264 10,209 12,353 14,910
Revenue (Export) -net 911 496 42 53 759 1,247 1,617 2,095 2,715
Revenue -net 1,755 1,521 1,810 3,660 7,235 9,511 11,826 14,449 17,625
Less: Variable cost of
sales
(606) (677) (908) (1,456) (3,097) (4,150) (5,228) (6,448) (7,860)
Less: Fixed overheads (352) (386) (452) (646) (1,215) (1,479) (1,770) (2,078) (2,427)
Cost of sales (958) (1,063) (1,360) (2,102) (4,312) (5,629) (6,998) (8,526) (10,288)
Gross profit 796 458 450 1,558 2,923 3,882 4,828 5,922 7,338
Administrative expenses(41) (42) (23) (39) (69) (86) (102) (117) (135)
Selling and distribution
expenses
(112) (145) (137) (723) (1,477) (1,861) (2,263) (2,662) (3,137)
Other expenses (43) (28) (28) (60) (90) (133) (172) (226) (304)
Other income 70 172 94 22 3 3 3 3 3
Operating profit 671 414 356 758 1,289 1,805 2,293 2,920 3,764
Finance cost (25) (66) (153) (153) (228) (243) (267) (253) (183)
Profit before taxation 646 349 202 604 1,061 1,562 2,026 2,666 3,581
Taxation (38) (42) (53) (218) (414) (609) (790) (1,040) (1,397)
Profit after taxation 608 307 149 387 647 953 1,236 1,626 2,184
STRICTLYCONFIDENTIAL